Income Breakdown
| TV Revenue | $6.4M |
| TV Placement Bonus | $1.9M |
| Matchday Revenue | $0 |
| Sponsorship | $227K |
| Merchandising | $5.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.7M |
| Staff Wages | $57K |
| Transfer Amortization | $61K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2029 |
$13.6M |
$8.9M |
$4.7M |
$250.8M |
| Feb 2029 |
$14.9M |
$9.1M |
$5.8M |
$246.1M |
| Jan 2029 |
$32.6M |
$10.1M |
$22.4M |
$240.3M |
| Dec 2028 |
$15.2M |
$10.6M |
$4.6M |
$217.8M |
| Nov 2028 |
$14.3M |
$9.0M |
$5.2M |
$213.1M |
| Oct 2028 |
$14.9M |
$11.5M |
$3.4M |
$207.9M |
| Sep 2028 |
$15.4M |
$10.7M |
$4.7M |
$204.4M |
| Aug 2028 |
$15.8M |
$10.9M |
$4.9M |
$199.6M |
| Jul 2028 |
$29.6M |
$10.4M |
$19.2M |
$194.6M |
| Jun 2028 |
$15.0M |
$8.8M |
$6.2M |
$178.4M |
| May 2028 |
$13.4M |
$9.4M |
$4.0M |
$172.2M |
| Apr 2028 |
$13.4M |
$7.3M |
$6.1M |
$168.2M |